[HEVEA] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 14.78%
YoY- 88.71%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 145,911 151,019 123,830 111,378 116,373 115,106 95,658 32.47%
PBT 23,612 30,295 21,359 16,533 14,600 9,031 6,295 141.21%
Tax -3,344 -4,602 -3,243 -491 -624 -420 -474 267.40%
NP 20,268 25,693 18,116 16,042 13,976 8,611 5,821 129.55%
-
NP to SH 20,268 25,693 18,116 16,042 13,976 8,611 5,821 129.55%
-
Tax Rate 14.16% 15.19% 15.18% 2.97% 4.27% 4.65% 7.53% -
Total Cost 125,643 125,326 105,714 95,336 102,397 106,495 89,837 25.03%
-
Net Worth 366,882 344,212 320,844 202,806 284,493 198,950 261,696 25.23%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 3,073 1,956 507 - 368 - -
Div Payout % - 11.96% 10.80% 3.16% - 4.27% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 366,882 344,212 320,844 202,806 284,493 198,950 261,696 25.23%
NOSH 447,417 409,776 391,274 101,403 99,473 99,475 99,504 172.17%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.89% 17.01% 14.63% 14.40% 12.01% 7.48% 6.09% -
ROE 5.52% 7.46% 5.65% 7.91% 4.91% 4.33% 2.22% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.61 36.85 31.65 109.84 116.99 115.71 96.13 -51.32%
EPS 4.53 6.27 4.63 3.99 14.05 2.26 5.85 -15.66%
DPS 0.00 0.75 0.50 0.50 0.00 0.37 0.00 -
NAPS 0.82 0.84 0.82 2.00 2.86 2.00 2.63 -53.98%
Adjusted Per Share Value based on latest NOSH - 101,403
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.63 26.52 21.75 19.56 20.44 20.22 16.80 32.48%
EPS 3.56 4.51 3.18 2.82 2.45 1.51 1.02 129.91%
DPS 0.00 0.54 0.34 0.09 0.00 0.06 0.00 -
NAPS 0.6444 0.6046 0.5635 0.3562 0.4997 0.3494 0.4596 25.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.19 1.62 1.19 3.48 3.11 1.66 1.98 -
P/RPS 3.65 4.40 3.76 3.17 2.66 1.43 2.06 46.37%
P/EPS 26.27 25.84 25.70 22.00 22.14 19.18 33.85 -15.53%
EY 3.81 3.87 3.89 4.55 4.52 5.21 2.95 18.57%
DY 0.00 0.46 0.42 0.14 0.00 0.22 0.00 -
P/NAPS 1.45 1.93 1.45 1.74 1.09 0.83 0.75 55.13%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 17/11/15 28/08/15 25/05/15 25/02/15 25/11/14 -
Price 1.18 1.40 1.36 0.94 3.15 2.73 1.73 -
P/RPS 3.62 3.80 4.30 0.86 2.69 2.36 1.80 59.25%
P/EPS 26.05 22.33 29.37 5.94 22.42 31.54 29.57 -8.09%
EY 3.84 4.48 3.40 16.83 4.46 3.17 3.38 8.87%
DY 0.00 0.54 0.37 0.53 0.00 0.14 0.00 -
P/NAPS 1.44 1.67 1.66 0.47 1.10 1.37 0.66 68.14%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment